XML 222 R110.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Parent Company Financial Statements - Condensed Parent Statements of Cash Flows (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Net income attributable to Nelnet, Inc. $ 48,100 $ 46,303 $ 28,737 $ 50,026 $ 98,346 $ 84,294 $ 26,150 $ 47,961 $ 173,166 $ 256,751 $ 267,979
Net loss attributable to noncontrolling interest (2,386) (2,768) (4,086) (2,106) 585 69 28 68 (11,345) 750 285
Net income 45,714 $ 43,535 $ 24,651 47,920 98,931 $ 84,363 $ 26,178 48,029 161,821 257,501 268,264
Adjustments to reconcile net income to net cash provided by operating activities:                      
Depreciation and amortization, including debt discounts and loan premiums and deferred origination costs                 137,823 122,547 123,736
Proceeds from termination of derivative instruments, net of payments                 30,400 (4,000)  
Payment to enter into derivative instrument                 (929) 0 (2,936)
Proceeds from clearinghouse to settle variation margin, net                 48,985 0 0
Gain from sales of available-for-sale securities, net of losses                 (2,528) (1,907) (2,955)
Deferred income tax (benefit) expense                 (1,544) 27,005 7,049
Non-cash compensation expense                 4,416 4,348 5,347
Decrease (increase) in other assets                 (34,457) (2,203) 375
(Decrease) increase in other liabilities                 (2,341) 2,409 (8,736)
Net cash provided by operating activities                 227,508 325,257 391,365
Cash flows from investing activities, net of acquisitions:                      
(Increase) decrease in restricted cash                 320,108 (147,487) 67,108
Purchases of available-for-sale securities                 (128,523) (94,673) (100,476)
Business and asset acquisitions, net of cash acquired                 0 0 (46,966)
Net cash provided by investing activities                 3,270,090 3,259,415 1,417,362
Cash flows from financing activities, net of borrowings assumed:                      
Payments on notes payable                 (5,403,224) (4,134,890) (4,368,180)
Proceeds from issuance of notes payable                 1,984,558 650,909 2,614,595
Payments of debt issuance costs                 (6,497) (5,845) (11,162)
Dividends paid                 (24,097) (21,188) (19,025)
Repurchases of common stock                 (68,896) (69,091) (96,169)
Proceeds from issuance of common stock                 678 889 801
Issuance of noncontrolling interests                 19,473 1,241 3,693
Distribution to noncontrolling interests                 (1,645) (572) (232)
Net cash used in financing activities                 (3,500,500) (3,578,547) (1,875,679)
Net (decrease) increase in cash and cash equivalents                 (2,902) 6,125 (66,952)
Cash and cash equivalents, beginning of year       69,654       63,529 69,654 63,529 130,481
Cash and cash equivalents, end of year 66,752       69,654       66,752 69,654 63,529
Cash disbursements made for:                      
Interest                 390,278 301,118 228,248
Income taxes, net of refunds                 96,721 115,415 147,235
Noncash investing and financing activities:                      
Issuance of noncontrolling interest                 0 20 3,750
Parent Company [Member]                      
Net income attributable to Nelnet, Inc.                 173,166 256,751 267,979
Net loss attributable to noncontrolling interest                 (288) (103) 0
Net income                 172,878 256,648 267,979
Adjustments to reconcile net income to net cash provided by operating activities:                      
Depreciation and amortization, including debt discounts and loan premiums and deferred origination costs                 420 391 327
Derivative market value adjustment                 7,591 (62,268) (31,411)
Proceeds from termination of derivative instruments, net of payments                 2,100 3,999 65,527
Payment to enter into derivative instrument                 (929) 0 0
Proceeds from clearinghouse to settle variation margin, net                 48,985 0 0
Equity in earnings of subsidiaries                 (170,897) (239,405) (276,825)
Gain from sales of available-for-sale securities, net of losses                 (2,528) (1,907) (2,955)
Gain from debt repurchases, net                 (2,964) (8,083) (4,904)
Deferred income tax (benefit) expense                 (8,056) 20,071 3,228
Non-cash compensation expense                 4,416 4,348 5,347
Other                 2,967 1,117 1,946
Decrease (increase) in other assets                 4,171 32,262 (8,541)
(Decrease) increase in other liabilities                 10,104 (594) 6,597
Net cash provided by operating activities                 68,258 6,579 26,315
Cash flows from investing activities, net of acquisitions:                      
(Increase) decrease in restricted cash                 (9,004) 6,997 (13,825)
Purchases of available-for-sale securities                 (127,567) (94,920) (98,332)
Proceeds from sales of available-for-sale securities                 156,727 139,427 94,722
Capital contributions/distributions to/from subsidiaries, net                 29,426 223,386 120,291
(Increase) decrease in notes receivable from subsidiaries                 (50,793) 8,561 (84,061)
Proceeds from investments and notes receivable                 4,823 9,952 12,253
(Purchases of) proceeds from subsidiary debt, net                 (3,844) (13,800) 72,125
Purchases of investments and issuances of notes receivable                 (18,023) (4,365) (53,388)
Business and asset acquisitions, net of cash acquired                 0 0 (45,916)
Net cash provided by investing activities                 (18,255) 275,238 3,869
Cash flows from financing activities, net of borrowings assumed:                      
Payments on notes payable                 (27,480) (412,000) (42,541)
Proceeds from issuance of notes payable                 61,059 230,000 116,460
Payments of debt issuance costs                 0 (613) (773)
Dividends paid                 (24,097) (21,188) (19,025)
Repurchases of common stock                 (68,896) (69,091) (96,169)
Proceeds from issuance of common stock                 678 889 801
Issuance of noncontrolling interests                 0 501 0
Distribution to noncontrolling interests                 0 0 (230)
Net cash used in financing activities                 (58,736) (271,502) (41,477)
Net (decrease) increase in cash and cash equivalents                 (8,733) 10,315 (11,293)
Cash and cash equivalents, beginning of year       $ 29,734       $ 19,419 29,734 19,419 30,712
Cash and cash equivalents, end of year $ 21,001       $ 29,734       21,001 29,734 19,419
Cash disbursements made for:                      
Interest                 2,882 5,533 5,914
Income taxes, net of refunds                 96,721 115,415 147,130
Noncash investing and financing activities:                      
Issuance of noncontrolling interest                 0 0 3,750
Contributions of investments to subsidiaries, net                 $ 2,092 $ 1,884 $ 0